BNBCalc.com Rental Arbitrage Analysis Report of 6140 Gloria Dr apt 18, Sacramento, CA 95831, USA

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Return Metrics

137.39% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

137.39%

Payback Period Days

265

Return on Investment

137.39%

Annual Revenue

$50,152

AirDNA projects $199/night at 69% occupancy ($50,151).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,543

Annual Expenses

$18,520

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$978

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$418

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

Property Manager Fee

6140 Gloria Dr Sacramento, California, 95831-1750

2 bed • 1.5 bath • 4 guests • $1,700

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$50,152

Profit (Cash Flow)

$11,232

Payback in 265 days

Cash on Cash Return

137.4%

Annual Revenue

$50,152

AirDNA projects $199/night at 69% occupancy ($50,151).

Occupancy Rate

Avg Daily Rate

Return Metrics

137.39% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

137.39%

Payback Period Days

265